Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.64% first-year return on $87,678 initial cash invested.
-1.64%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$3,437
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,437
Total Expenses
$3,557
Mortgage P&I
47%
$1,608
Property Taxes
6%
$202
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859